The Discounted Cash Flow (DCF) valuation of General Datacomm Industries Inc (GNRD) is (22.03) USD. With the latest stock price at 0.00 USD, the upside of General Datacomm Industries Inc based on DCF is -22028959.2%.

Is GNRD a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, General Datacomm Industries Inc (GNRD) is a sell. Selling GNRD stocks now will result in a potential gain of 22028959.2%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	3.8% - 6.8%	5.3%
Long-term Growth Rate	3.0% - 3.6%	3.3%
Fair Price	(128.94) - (14.95)	(22.03)
Upside	-128936268.7% - -14948374.4%	-22028959.2%

0.00 USD

Stock Price

(22.03) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

GNRD DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	09-2009	09-2010	09-2011	09-2012	09-2013	09-2014

Revenue	9	7	8	8	8	9
% Growth	22%	-14%	2%	4%	2%	6%

Cost of goods sold	(5)	(4)	(4)	(4)	(4)	(4)
% of Revenue	61%	58%	55%	52%	49%	47%

Selling, G&A expenses	(5)	(4)	(4)	(4)	(4)	(5)
% of Revenue	52%	52%	52%	52%	52%	52%

Research & Development	(2)	(1)	(1)	(2)	(2)	(2)
% of Revenue	19%	19%	19%	19%	19%	19%

Net interest & other expenses	(3)	(2)	(2)	(3)	(3)	(3)
% of Revenue	33%	33%	33%	33%	33%	33%

Tax expense	0	0	0	0	0	0
Tax rate	-1%	5%	5%	5%	5%	5%

Net profit	(6)	(4)	(4)	(4)	(4)	(4)
% Margin	-64%	-58%	-56%	-53%	-50%	-48%